₽1,156.00 ($13.67)

-2.00 (-0.17%)

Weekly Expected Move ±10.3%

₽918 ₽1037 ₽1156 ₽1275 ₽1394

MCX · Communication Services · Telecommunications Services · Tech Score Sell · Power 43 · ₽180.7B mcap · 27M float · 0.025% daily turnover

Analysis Technicals Weather Peers

Revenue

$44.1B +1.1% ▲

5Y CAGR: +2.1%

Gross Profit

$19.9B -25.0% ▼

5Y CAGR: -6.3%

Operating Income

$13.1B -16.2% ▼

5Y CAGR: -5.6%

Net Income

$22.2B +19.5% ▲

5Y CAGR: +7.4%

EPS (Diluted)

$250.15 +28.4% ▲

5Y CAGR: +5.1%

EBITDA

$29.1B -9.1% ▼

5Y CAGR: -0.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$41.2B	$41.1B	$42.6B	$43.6B	$44.1B
YoY Growth	+3.6%	-0.1%	+3.7%	+2.3%	+1.1%
Cost of Revenue	$22.9B	$16.2B	$17.0B	$17.0B	$24.1B
Gross Profit	$18.2B	$24.9B	$25.6B	$26.6B	$19.9B
Gross Margin	44.3%	60.7%	60.0%	61.0%	45.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.0B	$2.7B	$9.8B	$2.1B	$2.9B
Operating Expenses	$16.8B	$9.3B	$10.5B	$10.9B	$2.9B
Operating Income	$14.3B	$15.6B	$15.1B	$15.7B	$13.1B
Operating Margin	34.8%	37.8%	35.4%	35.9%	29.8%
Interest Expense	$1.2B	$1.2B	$1.2B	$1.2B	$1.5B
Income Before Tax	$15.7B	$17.9B	$20.3B	$22.8B	$29.1B
Tax Expense	$2.8B	$2.8B	$3.8B	$4.2B	$7.0B
Net Income	$12.9B	$15.1B	$16.4B	$18.5B	$22.2B
Net Margin	31.4%	36.8%	38.5%	42.5%	50.3%
EPS (Diluted)	$136.00	$159.00	$173.00	$194.76	$250.15
EBITDA	$26.2B	$28.1B	$30.5B	$32.0B	$29.1B
Shares Outstanding	80M	80M	80M	80M	89M

Line Item	FY2022 Q4	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2025 Q2
Revenue	$12.1B	$10.7B	$10.7B	$10.1B	$12.1B	$10.9B	$10.9B	$23.3B
Cost of Revenue	-$1.9B	$6.0B	$2.2B	$9.3B	-$482M	$2.7B	$2.7B	$9.2B
Gross Profit	$14.0B	$4.7B	$8.5B	$776M	$12.6B	$8.1B	$8.1B	$14.1B
Gross Margin	116.2%	43.9%	79.6%	7.7%	104.0%	74.7%	74.7%	60.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	-$2.5B	$1.6B	-$573M	$3.7B	-$2.6B	$2.4B	$2.4B	$2.8B
Operating Expenses	$5.5B	$1.6B	$3.1B	$76M	$6.2B	$4.1B	$4.1B	$13.6B
Operating Income	$8.5B	$5.7B	$5.5B	-$2.0B	-$1.5B	$4.0B	$4.0B	$8.2B
Operating Margin	70.2%	53.6%	51.1%	-19.6%	-12.4%	36.9%	36.9%	35.2%
Interest Expense	$274M	$323M	$272M	$368M	$247M	$0	$0	$716M
Income Before Tax	$6.2B	$5.4B	$5.2B	$5.6B	$6.6B	$7.4B	$7.4B	$18.8B
Tax Expense	$939M	$994M	$902M	$1.1B	$1.2B	$1.5B	$1.5B	$4.7B
Net Income	$5.2B	$4.4B	$4.3B	$4.5B	$5.3B	$6.0B	$6.0B	$14.1B
Net Margin	43.2%	41.3%	40.1%	44.7%	44.0%	55.1%	55.1%	60.6%
EPS (Diluted)	$54.68	$46.36	$54.64	$56.56	$28.92	$75.00	$75.00	$148.00
EBITDA	$7.7B	$7.4B	$7.2B	$4.4B	$4.4B	$5.9B	$5.9B	$17.8B
Shares Outstanding	95M	95M	80M	80M	80M	80M	80M	80M

MGTSP.ME MCX